XML 43 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Business Acquisitions (Tables)
3 Months Ended
Mar. 31, 2023
Business Acquisition [Line Items]  
Summary of Supplemental Unaudited Pro-Forma Information The unaudited condensed consolidated financial information summarized in the following table gives effect to the 2023 and the 2022 acquisitions discussed above assuming they occurred on January 1, 2022. These unaudited consolidated pro forma operating results do not assume any impact from revenue, cost or other operating synergies that are expected or may have been realized as a result of the acquisitions. These unaudited consolidated pro forma operating results are presented for illustrative purposes only and are not indicative of the operating results that would have been achieved had the acquisitions occurred on January 1, 2022, nor does the information purport to reflect results for any future period.

 

 

 

For the Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

As
reported

 

 

Acquisitions
Pro-Forma
(Unaudited)

 

 

Consolidated
Pro-Forma
(Unaudited)

 

 

As
reported

 

 

Acquisitions
Pro-Forma
(Unaudited)

 

 

Consolidated
Pro-Forma
(Unaudited)

 

Revenues

 

$

131,428

 

 

$

433

 

 

$

131,861

 

 

$

134,680

 

 

$

5,625

 

 

$

140,305

 

Net (loss) income

 

 

(14,719

)

 

 

(67

)

 

 

(14,786

)

 

 

(7,536

)

 

 

722

 

 

 

(6,814

)

Frontier and EAI  
Business Acquisition [Line Items]  
Summary of Main Elements of Purchase Price of Acquisitions

The following table summarizes the elements of the purchase price of the acquisitions completed during the three months ended March 31, 2023:

 

 

Cash

 

 

Common
Stock

 

 

Other
Purchase
Price
Components

 

 

Contingent
Consideration

 

 

Total
Purchase
Price

 

Frontier

 

$

1,146

 

 

$

 

 

$

 

 

$

 

 

$

1,146

 

EAI

 

 

5,390

 

 

 

 

 

 

(342

)

 

 

25

 

 

 

5,073

 

   Total

 

$

6,536

 

 

$

 

 

$

(342

)

 

$

25

 

 

$

6,219

 

 

Summary of Purchase Price Attributable to Acquisitions

The preliminary purchase price attributable to the acquisitions was allocated as follows:

 

 

Frontier

 

 

EAI

 

 

Total(1)

 

Cash

 

$

 

 

$

11

 

 

$

11

 

Accounts receivable

 

 

 

 

 

1,502

 

 

 

1,502

 

Other current assets

 

 

 

 

 

121

 

 

 

121

 

Current assets

 

 

 

 

 

1,634

 

 

 

1,634

 

Property and equipment

 

 

302

 

 

 

191

 

 

 

493

 

Customer relationships

 

 

 

 

 

1,402

 

 

 

1,402

 

Trade names

 

 

 

 

 

106

 

 

 

106

 

Covenants not to compete

 

 

 

 

 

263

 

 

 

263

 

Goodwill

 

 

844

 

 

 

1,965

 

 

 

2,809

 

Total assets

 

 

1,146

 

 

 

5,561

 

 

 

6,707

 

Current liabilities

 

 

 

 

 

488

 

 

 

488

 

Total liabilities

 

 

 

 

 

488

 

 

 

488

 

Purchase price

 

$

1,146

 

 

$

5,073

 

 

$

6,219